As of 2025-07-03, the Intrinsic Value of Electrosteel Castings Ltd (ELECTCAST.NS) is 98.49 INR. This ELECTCAST.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.91 INR, the upside of Electrosteel Castings Ltd is -22.40%.
The range of the Intrinsic Value is 83.00 - 120.40 INR
Based on its market price of 126.91 INR and our intrinsic valuation, Electrosteel Castings Ltd (ELECTCAST.NS) is overvalued by 22.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 83.00 - 120.40 | 98.49 | -22.4% |
| DCF (Growth 10y) | 136.39 - 193.42 | 160.19 | 26.2% |
| DCF (EBITDA 5y) | 185.17 - 284.84 | 226.19 | 78.2% |
| DCF (EBITDA 10y) | 203.66 - 314.19 | 248.97 | 96.2% |
| Fair Value | 286.95 - 286.95 | 286.95 | 126.11% |
| P/E | 281.64 - 416.43 | 346.02 | 172.7% |
| EV/EBITDA | 116.52 - 195.40 | 141.69 | 11.6% |
| EPV | 103.94 - 129.05 | 116.49 | -8.2% |
| DDM - Stable | 45.03 - 80.76 | 62.89 | -50.4% |
| DDM - Multi | 76.39 - 108.52 | 89.80 | -29.2% |
| Market Cap (mil) | 78,453.23 |
| Beta | 2.12 |
| Outstanding shares (mil) | 618.18 |
| Enterprise Value (mil) | 97,651.42 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.32% |
| Cost of Debt | 8.64% |
| WACC | 14.98% |